[FCW] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -9.99%
YoY- 184.28%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,726 13,020 6,899 39,409 23,967 15,517 7,868 78.35%
PBT 2,947 2,017 1,077 12,857 6,765 2,109 1,046 99.60%
Tax 1,699 1,147 719 -3,882 3,019 2,237 1,254 22.46%
NP 4,646 3,164 1,796 8,975 9,784 4,346 2,300 59.86%
-
NP to SH 4,493 3,070 1,731 8,625 9,582 4,217 2,229 59.63%
-
Tax Rate -57.65% -56.87% -66.76% 30.19% -44.63% -106.07% -119.89% -
Total Cost 14,080 9,856 5,103 30,434 14,183 11,171 5,568 85.71%
-
Net Worth 174,995 177,495 150,535 149,316 148,907 150,308 140,778 15.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,749 3,749 2,971 - - - - -
Div Payout % 83.46% 122.15% 171.64% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 174,995 177,495 150,535 149,316 148,907 150,308 140,778 15.62%
NOSH 249,994 249,994 198,073 196,469 195,930 208,762 195,526 17.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.81% 24.30% 26.03% 22.77% 40.82% 28.01% 29.23% -
ROE 2.57% 1.73% 1.15% 5.78% 6.43% 2.81% 1.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.49 5.21 3.48 20.06 12.23 7.43 4.02 51.47%
EPS 1.80 1.23 0.88 4.39 4.89 2.02 1.14 35.63%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.76 0.76 0.76 0.72 0.72 -1.86%
Adjusted Per Share Value based on latest NOSH - 195,306
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.49 5.21 2.76 15.76 9.59 6.21 3.15 78.24%
EPS 1.80 1.23 0.69 3.45 3.83 1.69 0.89 59.99%
DPS 1.50 1.50 1.19 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.6021 0.5973 0.5956 0.6012 0.5631 15.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.94 0.815 1.10 0.745 0.74 0.77 0.63 -
P/RPS 12.55 15.65 31.58 3.71 6.05 10.36 15.66 -13.73%
P/EPS 52.30 66.37 125.87 16.97 15.13 38.12 55.26 -3.60%
EY 1.91 1.51 0.79 5.89 6.61 2.62 1.81 3.65%
DY 1.60 1.84 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.15 1.45 0.98 0.97 1.07 0.87 33.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 29/11/12 -
Price 0.965 0.975 0.85 0.805 0.76 0.755 0.66 -
P/RPS 12.88 18.72 24.40 4.01 6.21 10.16 16.40 -14.88%
P/EPS 53.69 79.40 97.26 18.34 15.54 37.38 57.89 -4.90%
EY 1.86 1.26 1.03 5.45 6.43 2.68 1.73 4.95%
DY 1.55 1.54 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.37 1.12 1.06 1.00 1.05 0.92 31.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment